Harboes Bryggeri A/S (CPH:HARB.B)
Denmark flag Denmark · Delayed Price · Currency is DKK
149.50
-4.00 (-2.61%)
Apr 3, 2025, 4:59 PM CET

Harboes Bryggeri Cash Flow Statement

Millions DKK. Fiscal year is May - Apr.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Jan '25 Apr '24 Apr '23 Apr '22 Apr '21 Apr '20 2015 - 2019
Net Income
58.6754.76-4.310.045.21-32.6
Upgrade
Depreciation & Amortization
78.9180.6986.0691.3788.1297.16
Upgrade
Other Amortization
0.220.220.893.73.342.41
Upgrade
Loss (Gain) From Sale of Assets
-2.88-0.99-0.033.33-0.07
Upgrade
Asset Writedown & Restructuring Costs
--1.124.712.965.37
Upgrade
Other Operating Activities
-2.67.36-14.8-21.96-14.5-10.37
Upgrade
Change in Accounts Receivable
----40.972.2382.38
Upgrade
Change in Inventory
----20.229.78-18.56
Upgrade
Change in Accounts Payable
---40.69-47.0511.08
Upgrade
Change in Other Net Operating Assets
-83.3139.97-127.437.16-56.1614.68
Upgrade
Operating Cash Flow
49.02182.01-58.79100.1321.41151.45
Upgrade
Operating Cash Flow Growth
-70.27%--367.70%-85.86%88.70%
Upgrade
Capital Expenditures
-237.17-129.25-61.52-49.45-45.4-62.35
Upgrade
Sale of Property, Plant & Equipment
6.122.23.630.219.544.15
Upgrade
Sale (Purchase) of Intangibles
----1.22-0.76-2.24
Upgrade
Investment in Securities
--0.823.310.360.03
Upgrade
Other Investing Activities
---0.03-0.03
Upgrade
Investing Cash Flow
-231.04-127.04-57.07-47.12-36.26-60.38
Upgrade
Long-Term Debt Issued
--94.832.7212.8731.72
Upgrade
Long-Term Debt Repaid
--31.26-15.99-26.11-27.05-26.4
Upgrade
Net Debt Issued (Repaid)
132.45-31.2678.84-23.38-14.185.33
Upgrade
Common Dividends Paid
-8.45-----
Upgrade
Financing Cash Flow
124.01-31.2678.84-23.38-14.185.33
Upgrade
Miscellaneous Cash Flow Adjustments
0.040.050.29-0.18-0.28-0.36
Upgrade
Net Cash Flow
-57.9823.77-36.7329.45-29.396.04
Upgrade
Free Cash Flow
-188.1552.77-120.350.68-23.9989.1
Upgrade
Free Cash Flow Growth
-----127.32%
Upgrade
Free Cash Flow Margin
-10.09%2.90%-7.42%3.57%-1.81%6.46%
Upgrade
Free Cash Flow Per Share
-12.50-28.4912.00-5.6820.08
Upgrade
Cash Interest Paid
9.749.747.515.126.565.87
Upgrade
Cash Income Tax Paid
3.593.596.5311.938.075.34
Upgrade
Levered Free Cash Flow
-196.3642.41-117.640.73-18.5181.32
Upgrade
Unlevered Free Cash Flow
-190.3648.5-112.9143.92-14.4284.99
Upgrade
Change in Net Working Capital
82.76-49.44136.49-0.0463.91-66.64
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.